[BRDB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BRDB] BANDAR RAYA DEVELOPMENTS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 82.54%
YoY- 572.0%
Quarter Report
Latest QR
Upcoming QR
BRDB's Result
BRDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 349,952 316,448 271,736 351,474 297,493 306,186 311,380 8.08%
PBT 69,740 64,222 31,284 59,388 58,269 86,012 80,480 -9.09%
Tax -21,405 -15,050 -2,676 23,410 -12,909 -15,504 -25,180 -10.25%
NP 48,334 49,172 28,608 82,798 45,360 70,508 55,300 -8.57%
-
NP to SH 48,334 49,172 28,608 82,798 45,360 70,508 55,300 -8.57%
-
Tax Rate 30.69% 23.43% 8.55% -39.42% 22.15% 18.03% 31.29% -
Total Cost 301,617 267,276 243,128 268,676 252,133 235,678 256,080 11.51%
-
Net Worth 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 1,114,788 1,096,465 5.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 7,144 - - - -
Div Payout % - - - 8.63% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,190,900 1,176,888 1,168,160 1,157,344 1,114,259 1,114,788 1,096,465 5.65%
NOSH 476,360 476,472 476,800 476,273 476,179 476,405 476,724 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.81% 15.54% 10.53% 23.56% 15.25% 23.03% 17.76% -
ROE 4.06% 4.18% 2.45% 7.15% 4.07% 6.32% 5.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 73.46 66.41 56.99 73.80 62.48 64.27 65.32 8.13%
EPS 10.15 10.32 6.00 17.38 9.52 14.80 11.60 -8.50%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.50 2.47 2.45 2.43 2.34 2.34 2.30 5.71%
Adjusted Per Share Value based on latest NOSH - 476,587
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 71.58 64.72 55.58 71.89 60.85 62.63 63.69 8.08%
EPS 9.89 10.06 5.85 16.93 9.28 14.42 11.31 -8.54%
DPS 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
NAPS 2.4358 2.4071 2.3893 2.3672 2.279 2.2801 2.2426 5.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.86 1.43 1.03 1.18 1.09 1.42 1.49 -
P/RPS 2.53 2.15 1.81 1.60 1.74 2.21 2.28 7.17%
P/EPS 18.33 13.86 17.17 6.79 11.44 9.59 12.84 26.75%
EY 5.46 7.22 5.83 14.73 8.74 10.42 7.79 -21.07%
DY 0.00 0.00 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.42 0.49 0.47 0.61 0.65 9.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 13/05/03 28/02/03 21/11/02 15/08/02 23/05/02 -
Price 2.00 1.85 1.02 1.02 1.19 1.40 1.50 -
P/RPS 2.72 2.79 1.79 1.38 1.90 2.18 2.30 11.81%
P/EPS 19.71 17.93 17.00 5.87 12.49 9.46 12.93 32.41%
EY 5.07 5.58 5.88 17.04 8.00 10.57 7.73 -24.49%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.42 0.42 0.51 0.60 0.65 14.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment